[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 144.84%
YoY- -71.99%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 579,152 352,070 618,405 467,122 462,167 278,276 290,940 12.14%
PBT 196,223 69,685 241,967 144,018 78,105 44,319 75,284 17.29%
Tax -39,309 -15,786 -41,639 -26,118 -17,178 -9,186 -13,114 20.05%
NP 156,914 53,899 200,328 117,900 60,927 35,133 62,170 16.66%
-
NP to SH 144,503 53,326 190,376 111,299 58,391 34,166 51,064 18.91%
-
Tax Rate 20.03% 22.65% 17.21% 18.14% 21.99% 20.73% 17.42% -
Total Cost 422,238 298,171 418,077 349,222 401,240 243,143 228,770 10.74%
-
Net Worth 1,460,841 1,365,827 1,443,026 1,264,875 1,157,984 1,110,477 287,869 31.05%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 106,890 29,691 47,507 593 237 178 512 143.36%
Div Payout % 73.97% 55.68% 24.95% 0.53% 0.41% 0.52% 1.00% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,460,841 1,365,827 1,443,026 1,264,875 1,157,984 1,110,477 287,869 31.05%
NOSH 593,838 593,838 593,838 593,838 593,838 593,838 593,837 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 27.09% 15.31% 32.39% 25.24% 13.18% 12.63% 21.37% -
ROE 9.89% 3.90% 13.19% 8.80% 5.04% 3.08% 17.74% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 97.53 59.29 104.14 78.66 77.83 46.86 147.56 -6.66%
EPS 24.33 8.98 32.06 18.74 9.83 5.75 25.90 -1.03%
DPS 18.00 5.00 8.00 0.10 0.04 0.03 0.26 102.50%
NAPS 2.46 2.30 2.43 2.13 1.95 1.87 1.46 9.07%
Adjusted Per Share Value based on latest NOSH - 593,838
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 97.53 59.29 104.14 78.66 77.83 46.86 48.99 12.14%
EPS 24.33 8.98 32.06 18.74 9.83 5.75 8.60 18.90%
DPS 18.00 5.00 8.00 0.10 0.04 0.03 0.09 141.63%
NAPS 2.46 2.30 2.43 2.13 1.95 1.87 0.4848 31.05%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.50 3.70 3.68 2.90 2.55 2.68 2.94 -
P/RPS 3.59 6.24 3.53 3.69 3.28 5.72 1.99 10.32%
P/EPS 14.38 41.20 11.48 15.47 25.93 46.58 11.35 4.01%
EY 6.95 2.43 8.71 6.46 3.86 2.15 8.81 -3.87%
DY 5.14 1.35 2.17 0.03 0.02 0.01 0.09 96.11%
P/NAPS 1.42 1.61 1.51 1.36 1.31 1.43 2.01 -5.62%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 24/11/23 25/11/22 25/11/21 26/11/20 19/11/19 19/11/18 -
Price 3.52 3.60 3.75 3.00 2.85 2.50 2.90 -
P/RPS 3.61 6.07 3.60 3.81 3.66 5.33 1.97 10.61%
P/EPS 14.47 40.09 11.70 16.01 28.98 43.45 11.20 4.35%
EY 6.91 2.49 8.55 6.25 3.45 2.30 8.93 -4.18%
DY 5.11 1.39 2.13 0.03 0.01 0.01 0.09 95.92%
P/NAPS 1.43 1.57 1.54 1.41 1.46 1.34 1.99 -5.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment